The Discounted Cash Flow (DCF) valuation of Nittsusystem Co Ltd (4013.T) is 442.48 JPY. With the latest stock price at 855.00 JPY, the upside of Nittsusystem Co Ltd based on DCF is -48.2%.
Based on the latest price of 855.00 JPY and our DCF valuation, Nittsusystem Co Ltd (4013.T) is a sell. selling 4013.T stocks now will result in a potential gain of 48.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 349.72 - 689.60 | 442.48 |
| Upside | -59.1% - -19.3% | -48.2% |